UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 19, 2018
CAMBRIDGE BANCORP
(Exact name of Registrant as Specified in Its Charter)
Massachusetts (State or Other Jurisdiction of Incorporation) |
001-38184 (Commission File Number) |
04-2777442 (IRS Employer Identification No.) |
|
|
|
|
1336 Massachusetts Avenue Cambridge, MA 02138 |
|
|
(Address of Principal Executive Offices) (Zip Code) |
|
Registrant’s Telephone Number, Including Area Code: (617) 876-5500
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On April 19, 2018, Cambridge Bancorp issued a press release in which it disclosed unaudited financial information for the quarter ended March 31, 2018 consolidated earnings. The press release also announced the declaration of a quarterly cash dividend of $0.48 per share. A copy of the press release is furnished as Exhibit 99.1 and is incorporated herein by reference.
Information contained herein, including Exhibit 99.1, shall not be deemed filed for the purposes of the Securities Exchange Act of 1934, nor shall such information and Exhibit be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01.Financial Statements and Exhibits.
(a) Not applicable.
(b) Not applicable.
(c) Not applicable.
(d) Exhibits.
The exhibits required by this item are set forth on the Exhibit Index.
Exhibit Number |
|
Description |
99.1* |
|
|
|
|
|
|
|
|
* |
Filed herewith. |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
CAMBRIDGE BANCORP |
|
April 19, 2018 |
|
|
|
By |
/s/ Michael F. Carotenuto |
|
|
Michael F. Carotenuto |
|
|
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
Ex: 99.1 |
FOR IMMEDIATE RELEASE
Cambridge Bancorp Announces First Quarter 2018 Earnings and Declares Dividend
CAMBRIDGE, MA. (April 19, 2018) - Cambridge Bancorp (NASDAQ: CATC) (the “Company”), the parent of Cambridge Trust Company, today announced unaudited net income of $5,805,000 for the quarter ended March 31, 2018, an increase of $1,477,000, or 34.1%, compared to net income of $4,328,000 for the quarter ended March 31, 2017. Diluted earnings per share were $1.41 for the first quarter of 2018, representing a 33.0% increase over diluted earnings per share of $1.06 for the same quarter last year.
First quarter 2018 highlights as compared to the first quarter of 2017:
|
• |
Wealth Management Assets under Management and Administration now at $3.1 billion, an increase of 12.3% |
|
• |
Revenue of $23.3 million, an increase of 9.6% |
|
• |
Loan growth of $70.9 million, or 5.4% |
|
• |
Core deposit growth of $128.6 million, or 8.5% |
|
• |
Federal statutory corporate tax rate decreased to 21% from 35% |
“We are pleased to report the Company delivered strong earnings during the first quarter of 2018,” noted Denis K. Sheahan, Chairman and CEO. “Cambridge Bancorp posted strong profitability metrics for the quarter with annualized return on average assets of 1.21% and annualized return on average shareholders’ equity of 15.80%. In the midst of continued loan payoffs, net loan growth resumed, and the Bank’s focus on core deposits, growth in noninterest income businesses, and expense control led to an increase in income before income taxes of 17.6% in the first quarter versus the same period a year ago.”
Balance Sheet
Total assets increased $11.8 million, or 0.6%, from December 31, 2017 and were $2.0 billion as of March 31, 2018.
Total loans increased $30.9 million, or 2.3%, from December 31, 2017 and stood at $1.4 billion as of March 31, 2018. The growth in total loans was primarily due to the increase in commercial real estate loans of $22.6 million, from $633.6 million at December 31, 2017 to $656.3 million at March 31, 2018, and increases in commercial and industrial loans of $10.1 million, or 15.4%, from $65.3 million at December 31, 2017 to $75.4 million at March 31, 2018. Net loan growth during the quarter was healthy despite continued strong competition in the greater Boston area and continued elevated levels of loan payoffs.
The Company’s total investment securities portfolio increased by $25.1 million, or 5.7%, from $437.2 million at December 31, 2017 to $462.3 million at March 31, 2018.
1
Core deposits, which the Company defines as all deposits other than certificates of deposit, increased by $20.6 million, or 1.3%, from December 31, 2017. The cost of total deposits for the quarter ended March 31, 2018 was 0.22%, as compared to 0.17% for the quarter ended March 31, 2017. Total deposits at March 31, 2018 were $1.8 billion.
Net Interest and Dividend Income
For the quarter ended March 31, 2018, net interest and dividend income after provision for loan losses increased by $813,000, or 5.8%, to $14.7 million, as compared to $13.9 million for the quarter ended March 31, 2017. Interest on loans increased $970,000, or 7.8%, which was driven by a combination of net loan growth and the impact of rising rates on our variable rate loan portfolio. The Company’s net interest margin, on a fully taxable equivalent basis, increased two basis points to 3.28% for the quarter ended March 31, 2018, as compared to 3.26% for the quarter ended March 31, 2017 using federal tax rates of 21% and 35%, respectively.
Noninterest Income
Total noninterest income increased by $851,000, or 11.6%, to $8.2 million for the quarter ended March 31, 2018, as compared to $7.3 million for the quarter ended March 31, 2017, primarily as a result of higher Wealth Management revenue and higher loan related derivative income associated with the Company’s interest rate risk strategy. Noninterest income was 35.1% of total revenue for the quarter ended March 31, 2018. Wealth Management revenue increased by $764,000, or 14.2%, for the first quarter of 2018, as compared to the first quarter of 2017, primarily due to market appreciation. Wealth Management Assets under Management and Administration increased by $54.7 million, or 1.8%, from December 31, 2017 and ended at $3.1 billion as of March 31, 2018. Loan related derivative income increased $284,000 for the first quarter of 2018, as compared to the first quarter of 2017, due to the volume of derivative transactions executed in the first quarter of 2018.
Noninterest income increases were partially offset by lower gains on loans held for sale of $208,000 and lower deposit account fee income of $63,000 for the quarter ended March 31, 2018, as compared to the quarter ended March 31, 2017.
Noninterest Expense
Total noninterest expense increased by $555,000, or 3.7%, to $15.5 million for the quarter ended March 31, 2018, as compared to $14.9 million for the quarter ended March 31, 2017, primarily driven by higher salaries and employee benefits expense and higher marketing expense. The increase in salaries and employee benefits expense of $917,000 was driven by the combination of increased staffing to support business initiatives, higher employee benefit costs, and the adoption of new accounting guidance (“ASU 2017-07”) for net periodic pension costs and net periodic postretirement benefit costs. The amount added to salaries and benefits expense from the adoption of ASU 2017-07 during the first quarter of 2018 was approximately $239,000, which was correspondingly recorded as a decrease in other expense during the first quarter of 2018. The adoption of ASU 2017-07 required that the Company represent the impacted line items for the first quarter of 2017. The result of this retrospective application for the first quarter of 2017 was a decrease in salaries and benefits expense of approximately $56,000 and a corresponding increase in other expense for the same amount. The increase of $168,000 in marketing expense was due to the increased focus of growing brand awareness within our markets.
Noninterest expense increases were partially offset by lower other expenses of $418,000 primarily resulting from the adoption of new accounting guidance for net periodic pension cost and net periodic postretirement benefit cost as discussed above, lower data processing costs of $93,000, and lower occupancy and equipment expenses of $26,000 for the quarter ended March 31, 2018, as compared to March 31, 2017.
2
Asset Quality
Loan quality remained sound with non-performing loans totaling $1.5 million, or 0.11% of total loans outstanding as of March 31, 2018. The allowance for loan losses was $15.7 million, or 1.14% of total loans outstanding at March 31, 2018, as compared to $15.3 million, or 1.13% of total loans outstanding at year end 2017.
Income Taxes
In accordance with the Tax Cuts and Jobs Act of 2017, the Company’s federal statutory corporate tax rate decreased from 35% to 21% effective January 1, 2018. The effective tax rate was 21.8% for the quarter ended March 31, 2018, as compared to 31.4% for the quarter ended March 31, 2017. Additionally, the Company recognized $148,000 of tax benefit resulting from the accounting for share-based payments during the first quarter of 2018.
Dividend
On April 17, 2018, the Company’s Board of Directors declared a quarterly cash dividend of $0.48 per share, which is payable on May 17, 2018 to shareholders of record as of the close of business on May 3, 2018. This represents an increase of $0.02 per share, as compared to $0.46 per share declared during the same quarter of 2017.
About Cambridge Bancorp
Cambridge Bancorp, the parent company of Cambridge Trust Company, is based in Cambridge, Massachusetts. Cambridge Trust Company is a 128-year-old Massachusetts chartered commercial bank with $2.0 billion in assets and 10 Massachusetts locations in Cambridge, Boston, Belmont, Concord, Lexington, and Weston. Cambridge Trust Company is one of New England’s leaders in wealth management with $3.1 billion in client assets under management and administration. The Wealth Management group maintains offices in Boston, Massachusetts and Concord, Manchester, and Portsmouth, New Hampshire.
The accompanying unaudited condensed interim and annual consolidated financial information should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K, which is posted in the investor relations section of the Company’s website at www.cambridgetrust.com.
Forward-looking Statements
Certain statements herein may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”). These statements are intended to take advantage of the “safe harbor” provisions of the PSLRA. These statements are based on the beliefs and assumptions of management of the Company and its subsidiaries and on the information available to management at the time that these statements were made. Since these statements reflect the views of management concerning future events, these statements involve risks, uncertainties, and assumptions. As a result, actual results may differ from those contemplated by these statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. Such statements may be identified by the use of words such as “believe,” “expect,” “anticipate,” “forecast,” “estimate,” “intend,” “will,” “would,” “should,” “could,” “may,” or similar words. There are a number of factors, many of which are beyond the Company’s control, that could cause actual conditions, events, or results to differ materially from those in the forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, changes in the interest rate environment, unfavorable or less than favorable
3
changes in general economic conditions (nationally or regionally), our ability to continue to increase loans and deposit growth, increased competitive pressures among depository and other financial institutions, legislative and regulatory changes that adversely affect the businesses in which the Company is engaged, changes in the securities market, and other factors that are described in the Company’s filings with the Securities and Exchange Commission. Readers should not place undue reliance on these forward-looking statements, which speak only as of the date they are made. The Company disclaims any intent or obligation to update any forward-looking statements, whether in response to new information, future events, or otherwise, except as may be required by law.
CONTACT:
Cambridge Bancorp
Michael F. Carotenuto
Chief Financial Officer
617-520-5520
4
CAMBRIDGE BANCORP AND SUBSIDIARIES
UNAUDITED QUARTERLY RESULTS
March 31, 2018
|
|
|
|
|
|
Three Months Ended |
|
|||||
|
|
|
|
|
|
March 31, |
|
|||||
|
|
|
|
|
|
2018 |
|
|
2017 |
|
||
|
|
|
|
|
|
(dollars in thousands, except per share data) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Dividend Income |
|
|
|
|
|
$ |
16,132 |
|
|
$ |
14,673 |
|
Interest Expense |
|
|
|
|
|
|
979 |
|
|
|
712 |
|
Net Interest and Dividend Income |
|
|
|
|
|
|
15,153 |
|
|
|
13,961 |
|
Provision for Loan Losses |
|
|
|
|
|
|
409 |
|
|
|
30 |
|
Noninterest Income |
|
|
|
|
|
|
8,178 |
|
|
|
7,327 |
|
Noninterest Expense |
|
|
|
|
|
|
15,501 |
|
|
|
14,946 |
|
Income Before Income Taxes |
|
|
|
|
|
|
7,421 |
|
|
|
6,312 |
|
Income Tax Expense |
|
|
|
|
|
|
1,616 |
|
|
|
1,984 |
|
Net Income |
|
|
|
|
|
$ |
5,805 |
|
|
$ |
4,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share |
|
|
|
|
|
$ |
1.42 |
|
|
$ |
1.07 |
|
Diluted Earnings Per Share |
|
|
|
|
|
$ |
1.41 |
|
|
$ |
1.06 |
|
Dividends Declared Per Share |
|
|
|
|
|
$ |
0.48 |
|
|
$ |
0.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avg. Common Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
4,053,355 |
|
|
|
4,011,925 |
|
Diluted |
|
|
|
|
|
|
4,071,975 |
|
|
|
4,050,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Operating Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin, FTE |
|
|
|
|
|
|
3.28 |
% |
|
|
3.26 |
% |
Cost of Funds |
|
|
|
|
|
|
0.21 |
% |
|
|
0.16 |
% |
Cost of Interest Bearing Liabilities |
|
|
|
|
|
|
0.31 |
% |
|
|
0.24 |
% |
Cost of Deposits |
|
|
|
|
|
|
0.22 |
% |
|
|
0.17 |
% |
Return on Average Assets |
|
|
|
|
|
|
1.21 |
% |
|
|
0.95 |
% |
Return on Average Equity |
|
|
|
|
|
|
15.80 |
% |
|
|
12.93 |
% |
Efficiency Ratio |
|
|
|
|
|
|
66.44 |
% |
|
|
70.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
March 31, |
|
|||
|
|
2018 |
|
|
2017 |
|
|
2017 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
1,961,750 |
|
|
$ |
1,949,934 |
|
|
$ |
1,843,649 |
|
Total Loans |
|
|
1,381,754 |
|
|
|
1,350,899 |
|
|
|
1,310,852 |
|
Non-Performing Loans |
|
|
1,547 |
|
|
|
1,298 |
|
|
|
1,653 |
|
Allowance for Loan Losses |
|
|
15,732 |
|
|
|
15,320 |
|
|
|
15,289 |
|
Allowance to Total Loans |
|
|
1.14 |
% |
|
|
1.13 |
% |
|
|
1.17 |
% |
Total Deposits |
|
|
1,782,392 |
|
|
|
1,775,400 |
|
|
|
1,677,578 |
|
Total Shareholders’ Equity |
|
|
150,873 |
|
|
|
147,957 |
|
|
|
138,427 |
|
Wealth Management AUM |
|
$ |
2,974,798 |
|
|
$ |
2,971,322 |
|
|
$ |
2,681,102 |
|
Wealth Management AUM & AUA |
|
$ |
3,140,370 |
|
|
$ |
3,085,669 |
|
|
$ |
2,797,430 |
|
Book Value Per Share |
|
$ |
36.79 |
|
|
$ |
36.24 |
|
|
$ |
34.00 |
|
5
CAMBRIDGE BANCORP AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
|
March 31, 2018 |
|
|
December 31, 2017 |
|
||
|
|
(dollars in thousands, except par value) |
|
|||||
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
56,265 |
|
|
$ |
103,591 |
|
Investment securities |
|
|
|
|
|
|
|
|
Available for sale, at fair value (amortized cost $203,592 and $208,911, respectively) |
|
|
197,935 |
|
|
|
205,017 |
|
Held to maturity, at amortized cost (fair value $262,432 and $233,554, respectively) |
|
|
264,409 |
|
|
|
232,188 |
|
Total investment securities |
|
|
462,344 |
|
|
|
437,205 |
|
Loans held for sale, at lower of cost or fair value |
|
|
— |
|
|
|
— |
|
Loans |
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
541,599 |
|
|
|
538,920 |
|
Commercial mortgage |
|
|
656,289 |
|
|
|
633,649 |
|
Home equity |
|
|
71,592 |
|
|
|
74,444 |
|
Commercial & Industrial |
|
|
75,365 |
|
|
|
65,295 |
|
Consumer |
|
|
36,909 |
|
|
|
38,591 |
|
Total loans |
|
|
1,381,754 |
|
|
|
1,350,899 |
|
Less: allowance for loan losses |
|
|
(15,732 |
) |
|
|
(15,320 |
) |
Net loans |
|
|
1,366,022 |
|
|
|
1,335,579 |
|
Stock in FHLB of Boston, at cost |
|
|
4,242 |
|
|
|
4,242 |
|
Bank owned life insurance |
|
|
30,535 |
|
|
|
31,083 |
|
Banking premises and equipment, net |
|
|
9,316 |
|
|
|
9,310 |
|
Deferred income taxes, net |
|
|
7,910 |
|
|
|
8,273 |
|
Accrued interest receivable |
|
|
5,059 |
|
|
|
5,128 |
|
Other assets |
|
|
20,057 |
|
|
|
15,523 |
|
Total assets |
|
$ |
1,961,750 |
|
|
$ |
1,949,934 |
|
Liabilities |
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
Demand |
|
$ |
503,089 |
|
|
$ |
493,613 |
|
Interest bearing checking |
|
|
436,841 |
|
|
|
462,957 |
|
Money market |
|
|
63,508 |
|
|
|
69,259 |
|
Savings |
|
|
632,707 |
|
|
|
589,741 |
|
Certificates of deposit |
|
|
146,247 |
|
|
|
159,830 |
|
Total deposits |
|
|
1,782,392 |
|
|
|
1,775,400 |
|
Short-term borrowings |
|
|
— |
|
|
|
— |
|
Long-term borrowings |
|
|
3,537 |
|
|
|
3,579 |
|
Other liabilities |
|
|
24,948 |
|
|
|
22,998 |
|
Total liabilities |
|
|
1,810,877 |
|
|
|
1,801,977 |
|
Shareholders’ Equity |
|
|
|
|
|
|
|
|
Common stock, par value $1.00; Authorized 10,000,000 shares; Outstanding: 4,100,747 shares and 4,082,188 shares, respectively |
|
|
4,101 |
|
|
|
4,082 |
|
Additional paid-in capital |
|
|
36,065 |
|
|
|
35,663 |
|
Retained earnings |
|
|
119,196 |
|
|
|
114,093 |
|
Accumulated other comprehensive loss |
|
|
(8,489 |
) |
|
|
(5,881 |
) |
Total shareholders’ equity |
|
|
150,873 |
|
|
|
147,957 |
|
Total liabilities and shareholders’ equity |
|
$ |
1,961,750 |
|
|
$ |
1,949,934 |
|
6
CAMBRIDGE BANCORP AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
2018 |
|
|
2017 |
|
||
|
|
(dollars in thousands, except share data) |
|
|||||
Interest and dividend income |
|
|
|
|
|
|
|
|
Interest on taxable loans |
|
$ |
13,378 |
|
|
$ |
12,373 |
|
Interest on tax-exempt loans |
|
|
96 |
|
|
|
131 |
|
Interest on taxable investment securities |
|
|
1,714 |
|
|
|
1,394 |
|
Interest on tax-exempt investment securities |
|
|
622 |
|
|
|
665 |
|
Dividends on FHLB of Boston stock |
|
|
51 |
|
|
|
42 |
|
Interest on overnight investments |
|
|
271 |
|
|
|
68 |
|
Total interest and dividend income |
|
|
16,132 |
|
|
|
14,673 |
|
Interest expense |
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
962 |
|
|
|
691 |
|
Interest on borrowed funds |
|
|
17 |
|
|
|
21 |
|
Total interest expense |
|
|
979 |
|
|
|
712 |
|
Net interest and dividend income |
|
|
15,153 |
|
|
|
13,961 |
|
Provision for loan losses |
|
|
409 |
|
|
|
30 |
|
Net interest and dividend income after provision for loan losses |
|
|
14,744 |
|
|
|
13,931 |
|
Noninterest income |
|
|
|
|
|
|
|
|
Wealth management revenue |
|
|
6,126 |
|
|
|
5,362 |
|
Deposit account fees |
|
|
750 |
|
|
|
813 |
|
ATM/Debit card income |
|
|
271 |
|
|
|
259 |
|
Bank owned life insurance income |
|
|
128 |
|
|
|
162 |
|
(Loss) gain on disposition of investment securities |
|
|
— |
|
|
|
(2 |
) |
Gain on loans held for sale |
|
|
27 |
|
|
|
235 |
|
Loan related derivative income |
|
|
472 |
|
|
|
188 |
|
Other income |
|
|
404 |
|
|
|
310 |
|
Total noninterest income |
|
|
8,178 |
|
|
|
7,327 |
|
Noninterest expense |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
10,073 |
|
|
|
9,156 |
|
Occupancy and equipment |
|
|
2,227 |
|
|
|
2,253 |
|
Data processing |
|
|
1,230 |
|
|
|
1,323 |
|
Professional services |
|
|
887 |
|
|
|
870 |
|
Marketing |
|
|
438 |
|
|
|
270 |
|
FDIC Insurance |
|
|
151 |
|
|
|
161 |
|
Other expenses |
|
|
495 |
|
|
|
913 |
|
Total noninterest expense |
|
|
15,501 |
|
|
|
14,946 |
|
Income before income taxes |
|
|
7,421 |
|
|
|
6,312 |
|
Income tax expense |
|
|
1,616 |
|
|
|
1,984 |
|
Net income |
|
$ |
5,805 |
|
|
$ |
4,328 |
|
Share data |
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding, basic |
|
|
4,053,355 |
|
|
|
4,011,925 |
|
Weighted average number of shares outstanding, diluted |
|
|
4,071,975 |
|
|
|
4,050,791 |
|
Basic earnings per share |
|
$ |
1.42 |
|
|
$ |
1.07 |
|
Diluted earnings per share |
|
$ |
1.41 |
|
|
$ |
1.06 |
|
7
CAMBRIDGE BANCORP AND SUBSIDIARIES
MARGIN & YIELD ANALYSIS
|
|
Three Months Ended |
|
|||||||||||||||||||||
|
|
March 31, 2018 |
|
|
March 31, 2017 |
|
||||||||||||||||||
|
|
Average Balance |
|
|
Interest Income/ Expenses (1) |
|
|
Rate Earned/ Paid (1) |
|
|
Average Balance |
|
|
Interest Income/ Expenses (1) |
|
|
Rate Earned/ Paid (1) |
|
||||||
|
|
(dollars in thousands) |
|
|||||||||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
$ |
1,352,562 |
|
|
$ |
13,378 |
|
|
|
4.01 |
% |
|
$ |
1,302,602 |
|
|
$ |
12,373 |
|
|
|
3.85 |
% |
Tax-exempt |
|
|
11,039 |
|
|
|
122 |
|
|
|
4.48 |
|
|
|
16,796 |
|
|
|
202 |
|
|
|
4.88 |
|
Securities available for sale (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
206,463 |
|
|
|
837 |
|
|
|
1.64 |
|
|
|
314,813 |
|
|
|
1,272 |
|
|
|
1.64 |
|
Securities held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
167,010 |
|
|
|
877 |
|
|
|
2.13 |
|
|
|
21,757 |
|
|
|
122 |
|
|
|
2.27 |
|
Tax-exempt |
|
|
79,207 |
|
|
|
787 |
|
|
|
4.03 |
|
|
|
82,726 |
|
|
|
1,023 |
|
|
|
5.02 |
|
Cash and due from banks |
|
|
76,931 |
|
|
|
271 |
|
|
|
1.43 |
|
|
|
46,427 |
|
|
|
68 |
|
|
|
0.59 |
|
Total interest-earning assets (4) |
|
|
1,893,212 |
|
|
|
16,272 |
|
|
|
3.49 |
% |
|
|
1,785,121 |
|
|
|
15,060 |
|
|
|
3.42 |
% |
Non interest-earning assets |
|
|
68,608 |
|
|
|
|
|
|
|
|
|
|
|
71,278 |
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
|
(15,479 |
) |
|
|
|
|
|
|
|
|
|
|
(15,248 |
) |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,946,341 |
|
|
|
|
|
|
|
|
|
|
$ |
1,841,151 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Checking accounts |
|
$ |
436,741 |
|
|
$ |
50 |
|
|
|
0.05 |
% |
|
$ |
420,669 |
|
|
$ |
17 |
|
|
|
0.02 |
% |
Savings accounts |
|
|
611,258 |
|
|
|
546 |
|
|
|
0.36 |
|
|
|
556,686 |
|
|
|
294 |
|
|
|
0.21 |
|
Money market accounts |
|
|
65,749 |
|
|
|
25 |
|
|
|
0.15 |
|
|
|
70,444 |
|
|
|
26 |
|
|
|
0.15 |
|
Certificates of deposit |
|
|
152,880 |
|
|
|
341 |
|
|
|
0.90 |
|
|
|
170,338 |
|
|
|
354 |
|
|
|
0.84 |
|
Total interest-bearing deposits |
|
|
1,266,628 |
|
|
|
962 |
|
|
|
0.31 |
|
|
|
1,218,137 |
|
|
|
691 |
|
|
|
0.23 |
|
Other borrowed funds |
|
|
3,551 |
|
|
|
17 |
|
|
|
1.94 |
|
|
|
4,919 |
|
|
|
21 |
|
|
|
1.73 |
|
Total interest-bearing liabilities |
|
|
1,270,179 |
|
|
|
979 |
|
|
|
0.31 |
% |
|
|
1,223,056 |
|
|
|
712 |
|
|
|
0.24 |
% |
Non-interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
|
504,016 |
|
|
|
|
|
|
|
|
|
|
|
457,648 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
23,165 |
|
|
|
|
|
|
|
|
|
|
|
24,708 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,797,360 |
|
|
|
|
|
|
|
|
|
|
|
1,705,412 |
|
|
|
|
|
|
|
|
|
Shareholders’ equity |
|
|
148,981 |
|
|
|
|
|
|
|
|
|
|
|
135,739 |
|
|
|
|
|
|
|
|
|
Total liabilities & shareholders’ equity |
|
$ |
1,946,341 |
|
|
|
|
|
|
|
|
|
|
$ |
1,841,151 |
|
|
|
|
|
|
|
|
|
Net interest income on a fully taxable equivalent basis |
|
|
|
|
|
|
15,293 |
|
|
|
|
|
|
|
|
|
|
|
14,348 |
|
|
|
|
|
Less taxable equivalent adjustment |
|
|
|
|
|
|
(191 |
) |
|
|
|
|
|
|
|
|
|
|
(429 |
) |
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
15,102 |
|
|
|
|
|
|
|
|
|
|
$ |
13,919 |
|
|
|
|
|
Net interest spread (5) |
|
|
|
|
|
|
|
|
|
|
3.17 |
% |
|
|
|
|
|
|
|
|
|
|
3.19 |
% |
Net interest margin (6) |
|
|
|
|
|
|
|
|
|
|
3.28 |
% |
|
|
|
|
|
|
|
|
|
|
3.26 |
% |
(1) |
Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2018 and 35% in 2017. |
(2) |
Nonaccrual loans are included in average amounts outstanding. |
(3) |
Average balances of securities available for sale calculated utilizing amortized cost. |
(4) |
Federal Home Loan Bank stock balance and dividend income is excluded from interest-earning assets. |
(5) |
Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. |
(6) |
Net interest margin represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets. |
8
U>L4 87C;/\ P@?B#!P?[-N.?3]VU?,_P5N_#5GX
MHOI/$[:>MJ;(B(WZJR;]Z]-PZXS^M?4^M:=_;&AZAIAE,(O+:2 R 9*;U*YQ
MWQFO$_\ AF>W_P"AJE_\ 1_\70!T>O:S\''T2Z6<:!*AC.$LX$\TG!QMV#(/
MOQ7D_P YKN/XH01VQ?R)+:87 '0H%R,_P# MM=Q'^S19B0&7Q/.R=PMF%)_
M'>?Y5Z9X*^'F@^!+:1-+B=[F8 374Y#2.!VX &>P_'- 'S5 ]Q\4/BM':Z]
MJCVT5S<2(I9LB%!DK&@/ )P / 4!!7>!W'(/'4=*^E=6^)GA+2M#?5/[